[KASSETS] YoY Quarter Result on 30-Jun-2002 [#4]

Stock
[KASSETS] KRISASSETS HOLDINGS BHD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- 18.77%
YoY- 563.38%
Quarter Report
Latest QR
Upcoming QR
KASSETS's Result
KASSETS's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 45,547 40,097 40,211 95,273 137,206 89,345 53,812 0.17%
PBT 14,278 15,634 2,701 13,257 1,594 5,974 5,442 -1.02%
Tax -3,389 -4,193 -469 -2,970 -1,594 -1,081 115 -
NP 10,889 11,441 2,232 10,287 0 4,893 5,557 -0.71%
-
NP to SH 10,889 11,441 2,232 10,287 -2,220 4,893 5,557 -0.71%
-
Tax Rate 23.74% 26.82% 17.36% 22.40% 100.00% 18.10% -2.11% -
Total Cost 34,658 28,656 37,979 84,986 137,206 84,452 48,255 0.35%
-
Net Worth 844,722 660,761 188,324 174,811 140,327 123,299 111,524 -2.14%
Dividend
31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div - - 3,874 7,470 3,712 2,436 2,403 -
Div Payout % - - 173.61% 72.62% 0.00% 49.80% 43.25% -
Equity
31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 844,722 660,761 188,324 174,811 140,327 123,299 111,524 -2.14%
NOSH 329,969 330,380 77,499 74,705 74,247 48,735 48,070 -2.03%
Ratio Analysis
31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 23.91% 28.53% 5.55% 10.80% 0.00% 5.48% 10.33% -
ROE 1.29% 1.73% 1.19% 5.88% -1.58% 3.97% 4.98% -
Per Share
31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 13.80 12.14 51.89 127.53 184.80 183.33 111.94 2.26%
EPS 3.30 3.46 2.88 13.77 -2.99 10.04 11.56 1.34%
DPS 0.00 0.00 5.00 10.00 5.00 5.00 5.00 -
NAPS 2.56 2.00 2.43 2.34 1.89 2.53 2.32 -0.10%
Adjusted Per Share Value based on latest NOSH - 74,705
31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 8.72 7.68 7.70 18.24 26.26 17.10 10.30 0.17%
EPS 2.08 2.19 0.43 1.97 -0.42 0.94 1.06 -0.71%
DPS 0.00 0.00 0.74 1.43 0.71 0.47 0.46 -
NAPS 1.6169 1.2648 0.3605 0.3346 0.2686 0.236 0.2135 -2.14%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/12/05 31/12/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 2.75 2.75 2.21 2.80 2.24 4.00 0.00 -
P/RPS 19.92 22.66 4.26 2.20 1.21 2.18 0.00 -100.00%
P/EPS 83.33 79.41 76.74 20.33 -74.92 39.84 0.00 -100.00%
EY 1.20 1.26 1.30 4.92 -1.33 2.51 0.00 -100.00%
DY 0.00 0.00 2.26 3.57 2.23 1.25 0.00 -
P/NAPS 1.07 1.38 0.91 1.20 1.19 1.58 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 22/02/06 24/02/05 22/08/03 26/08/02 23/08/01 21/08/00 - -
Price 2.75 2.75 2.64 2.98 2.45 4.16 0.00 -
P/RPS 19.92 22.66 5.09 2.34 1.33 2.27 0.00 -100.00%
P/EPS 83.33 79.41 91.67 21.64 -81.94 41.43 0.00 -100.00%
EY 1.20 1.26 1.09 4.62 -1.22 2.41 0.00 -100.00%
DY 0.00 0.00 1.89 3.36 2.04 1.20 0.00 -
P/NAPS 1.07 1.38 1.09 1.27 1.30 1.64 0.00 -100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment